[THPLANT] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 119.97%
YoY- -64.33%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 30/06/07 CAGR
Revenue 194,398 187,768 153,216 144,872 133,395 133,395 63,938 24.87%
PBT 49,857 84,914 39,742 24,245 71,264 71,264 27,410 12.69%
Tax -10,889 -21,183 -9,441 -5,369 -19,728 -19,728 -6,688 10.22%
NP 38,968 63,731 30,301 18,876 51,536 51,536 20,722 13.44%
-
NP to SH 32,952 53,997 25,399 18,420 51,634 51,634 20,722 9.70%
-
Tax Rate 21.84% 24.95% 23.76% 22.14% 27.68% 27.68% 24.40% -
Total Cost 155,430 124,037 122,915 125,996 81,859 81,859 43,216 29.13%
-
Net Worth 594,894 546,548 448,504 419,079 221,596 0 160,757 29.87%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 30/06/07 CAGR
Div - - - - 196 19,610 24,505 -
Div Payout % - - - - 0.38% 37.98% 118.26% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 30/06/07 CAGR
Net Worth 594,894 546,548 448,504 419,079 221,596 0 160,757 29.87%
NOSH 517,299 506,063 487,504 487,301 196,103 196,103 196,045 21.39%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 30/06/07 CAGR
NP Margin 20.05% 33.94% 19.78% 13.03% 38.63% 38.63% 32.41% -
ROE 5.54% 9.88% 5.66% 4.40% 23.30% 0.00% 12.89% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 30/06/07 CAGR
RPS 37.58 37.10 31.43 29.73 68.02 68.02 32.61 2.87%
EPS 6.37 10.67 5.21 3.78 26.33 26.33 10.57 -9.62%
DPS 0.00 0.00 0.00 0.00 0.10 10.00 12.50 -
NAPS 1.15 1.08 0.92 0.86 1.13 0.00 0.82 6.99%
Adjusted Per Share Value based on latest NOSH - 487,669
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 30/06/07 CAGR
RPS 21.99 21.24 17.34 16.39 15.09 15.09 7.23 24.88%
EPS 3.73 6.11 2.87 2.08 5.84 5.84 2.34 9.76%
DPS 0.00 0.00 0.00 0.00 0.02 2.22 2.77 -
NAPS 0.6731 0.6184 0.5074 0.4742 0.2507 0.00 0.1819 29.87%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 30/06/07 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 29/06/07 -
Price 2.28 2.04 1.45 1.58 3.04 3.44 3.44 -
P/RPS 6.07 5.50 4.61 5.31 4.47 5.06 10.55 -10.45%
P/EPS 35.79 19.12 27.83 41.80 11.55 13.06 32.54 1.92%
EY 2.79 5.23 3.59 2.39 8.66 7.65 3.07 -1.89%
DY 0.00 0.00 0.00 0.00 0.03 2.91 3.63 -
P/NAPS 1.98 1.89 1.58 1.84 2.69 0.00 4.20 -13.94%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 01/04/08 30/06/08 30/06/07 CAGR
Date 03/08/12 21/07/11 30/07/10 30/07/09 29/07/08 - 09/08/07 -
Price 2.42 2.10 1.55 1.59 3.44 0.00 3.30 -
P/RPS 6.44 5.66 4.93 5.35 5.06 0.00 10.12 -8.63%
P/EPS 37.99 19.68 29.75 42.06 13.06 0.00 31.22 3.99%
EY 2.63 5.08 3.36 2.38 7.65 0.00 3.20 -3.84%
DY 0.00 0.00 0.00 0.00 0.03 0.00 3.79 -
P/NAPS 2.10 1.94 1.68 1.85 3.04 0.00 4.02 -12.16%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment